[TSH] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
01-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -75.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 624,652 459,694 307,681 148,842 541,407 416,589 277,878 71.34%
PBT 67,312 44,523 28,470 11,234 49,361 41,336 27,065 83.26%
Tax 5,932 -6,209 -4,563 -2,727 -14,463 -7,787 -3,822 -
NP 73,244 38,314 23,907 8,507 34,898 33,549 23,243 114.49%
-
NP to SH 63,722 32,729 20,527 6,996 28,772 28,168 19,256 121.58%
-
Tax Rate -8.81% 13.95% 16.03% 24.27% 29.30% 18.84% 14.12% -
Total Cost 551,408 421,380 283,774 140,335 506,509 383,040 254,635 67.14%
-
Net Worth 452,395 409,884 378,895 489,500 356,070 332,581 321,499 25.49%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 18,349 - - - - - - -
Div Payout % 28.80% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 452,395 409,884 378,895 489,500 356,070 332,581 321,499 25.49%
NOSH 366,995 366,491 378,895 445,000 329,634 329,289 303,301 13.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.73% 8.33% 7.77% 5.72% 6.45% 8.05% 8.36% -
ROE 14.09% 7.98% 5.42% 1.43% 8.08% 8.47% 5.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 170.21 125.43 81.20 33.45 164.24 126.51 91.62 50.95%
EPS 17.35 8.92 5.63 1.92 9.08 8.55 6.34 95.28%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2327 1.1184 1.00 1.10 1.0802 1.01 1.06 10.55%
Adjusted Per Share Value based on latest NOSH - 445,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.21 33.27 22.27 10.77 39.18 30.15 20.11 71.35%
EPS 4.61 2.37 1.49 0.51 2.08 2.04 1.39 121.90%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3274 0.2966 0.2742 0.3542 0.2577 0.2407 0.2327 25.48%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.77 0.70 0.63 0.66 0.67 0.77 0.83 -
P/RPS 0.45 0.56 0.78 1.97 0.41 0.61 0.91 -37.38%
P/EPS 4.43 7.84 11.63 41.98 7.68 9.00 13.07 -51.29%
EY 22.55 12.76 8.60 2.38 13.03 11.11 7.65 105.17%
DY 6.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.63 0.60 0.62 0.76 0.78 -14.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 24/11/06 12/09/06 01/06/06 24/02/06 25/11/05 25/08/05 -
Price 0.81 0.70 0.69 0.62 0.70 0.75 0.87 -
P/RPS 0.48 0.56 0.85 1.85 0.43 0.59 0.95 -36.48%
P/EPS 4.67 7.84 12.74 39.44 8.02 8.77 13.70 -51.10%
EY 21.44 12.76 7.85 2.54 12.47 11.41 7.30 104.68%
DY 6.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.69 0.56 0.65 0.74 0.82 -13.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment